|
Revenue
|
-0.10M | -0.12M | -0.13M | -0.16M | 0.06M | -0.07M | -0.13M | -0.19M | -0.05M | -0.02M | -0.04M | -0.04M | -0.03M | -0.15M | -0.23M | -0.23M | 0.00M | 0.00M | 0.01M | 0.02M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.09M | 0.10M | 0.11M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.04M | 0.02M | 0.11M | 0.04M | 0.04M | 0.07M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | 400.00 | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.03M | -0.05M | 0.05M | 0.06M | 0.04M |
|
Amortization - Intangibles
|
| | | | -0.01M | 0.01M | -0.04M | 0.01M | | | | | | | | | | | | | | | | | 0.10M | | | 10.00 | 10.00 | | |
|
Research & Development
|
| | | | | | | 0.01M | 0.07M | 0.09M | 0.15M | 0.32M | 0.17M | 0.31M | 0.57M | 0.57M | 0.05M | 0.49M | 0.46M | 0.40M | 0.18M | 0.19M | 0.21M | 0.43M | 0.10M | 0.31M | 0.19M | 0.14M | 0.04M | 0.20M | 0.03M |
|
Selling, General & Administrative
|
0.02M | 0.02M | 0.00M | 0.16M | 0.07M | 0.08M | 0.09M | -0.01M | 0.06M | 0.18M | 0.19M | 1.60M | 0.78M | 0.83M | 0.95M | 1.32M | 0.86M | 1.36M | 1.73M | 3.65M | 1.58M | 1.90M | 1.36M | 1.56M | 1.42M | 1.40M | 1.50M | 1.91M | 1.82M | 1.82M | 2.12M |
|
Restructuring Costs
|
| | | | | | | | | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
444.00 | 304.00 | | 0.17M | | | | 0.54M | 0.30M | 25.78M | 0.35M | -0.83M | 0.02M | 0.17M | 0.15M | -0.28M | 27.00 | 0.22M | 0.00M | -0.85M | 0.70M | 0.63M | 0.51M | 0.05M | 0.21M | 0.19M | 0.18M | 0.15M | 0.14M | 0.12M | 0.12M |
|
Operating Expenses
|
0.02M | 0.02M | 0.00M | 0.33M | 0.07M | 0.08M | 0.09M | 0.55M | 0.43M | 26.05M | 0.70M | 1.09M | 0.97M | 1.31M | 1.66M | 1.61M | 1.84M | 2.59M | 2.79M | 3.21M | 2.46M | 2.72M | 2.08M | 2.03M | 1.73M | 1.89M | 1.88M | 2.19M | 2.00M | 2.13M | 2.26M |
|
Operating Income
|
-0.02M | -0.02M | -1.06M | 0.93M | -0.07M | -0.08M | -0.09M | -0.55M | -0.43M | -26.05M | -0.70M | -1.09M | -0.97M | -1.31M | -1.66M | -1.61M | -1.84M | -2.59M | -2.78M | -3.20M | -2.45M | -2.70M | -2.07M | -2.39M | -1.71M | -1.88M | -1.85M | -2.24M | -1.95M | -2.07M | -2.23M |
|
EBIT
|
-0.02M | -0.02M | -1.06M | 0.93M | -0.07M | -0.08M | -0.09M | -0.55M | -0.43M | -26.05M | -0.70M | -1.09M | -0.97M | -1.31M | -1.66M | -1.61M | -1.84M | -2.59M | -2.78M | -3.20M | -2.45M | -2.70M | -2.07M | -2.39M | -1.71M | -1.88M | -1.85M | -2.24M | -1.95M | -2.07M | -2.23M |
|
Other Non Operating Income
|
| | | | -800.00 | 0.00M | | | 0.03M | -0.30M | | | | | | | -3.73M | 2.40M | -0.32M | 2.68M | -0.15M | -0.17M | -0.13M | -0.15M | -0.80M | -0.20M | 0.01M | 0.06M | 0.07M | 0.07M | 0.04M |
|
Non Operating Income
|
| | | | -0.07M | -0.08M | -0.13M | -0.19M | | -0.02M | -0.04M | | | | | | -3.73M | 2.40M | -0.32M | | -0.15M | -0.17M | -0.13M | -0.15M | -0.80M | -0.20M | 0.01M | 0.06M | 0.07M | 0.07M | 0.04M |
|
EBT
|
-0.02M | -0.02M | -0.00M | -0.13M | -0.14M | -0.16M | -0.22M | -0.74M | -0.45M | -27.71M | -0.74M | -1.08M | -0.99M | -1.54M | -2.02M | -3.30M | -5.57M | -0.19M | -3.10M | -2.59M | -2.60M | -2.87M | -2.20M | -2.54M | -2.51M | -2.08M | -1.84M | -2.18M | -1.88M | -2.00M | -2.19M |
|
Profit After Tax
|
0.02M | 0.02M | 0.00M | 0.13M | -0.14M | -0.16M | -0.22M | -0.74M | -0.45M | -27.71M | -0.74M | -1.08M | -1.00M | -1.54M | -2.02M | -3.30M | -5.57M | -0.19M | -3.10M | -3.50M | -2.60M | -2.87M | -2.20M | -2.54M | -2.51M | -2.08M | -1.84M | -2.18M | -1.88M | -2.00M | -2.19M |
|
Net Income - Minority
|
| | | | | | | | | | | 0.05M | | | | 0.05M | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | -767.00 | 818.00 | -763.00 | 0.01M | 149.00 | 199.00 | 98.00 | | 94.00 | 4.00 | 4.00 | -208.00 | 4.00 | -5.00 | -4.00 | -4.00 | -5.00 | -4.00 | -4.00 | | -5.00 | -4.00 | | | 4.00 | | |
|
Income from Continuing Operations
|
-0.02M | -0.02M | -0.00M | -0.13M | -0.14M | -0.16M | -0.22M | -0.74M | -0.45M | -27.71M | -0.74M | -1.08M | -0.99M | -1.54M | -2.02M | -3.30M | -5.57M | -0.19M | -3.10M | -2.59M | -2.60M | -2.87M | -2.20M | -2.54M | -2.51M | -2.08M | -1.84M | -2.18M | -1.88M | -2.00M | -2.19M |
|
Consolidated Net Income
|
-0.02M | -0.02M | -0.00M | -0.13M | -0.14M | -0.16M | -0.22M | -0.74M | -0.45M | -27.71M | -0.74M | -1.08M | -0.99M | -1.54M | -2.02M | -3.30M | -5.57M | -0.19M | -3.10M | -2.59M | -2.60M | -2.87M | -2.20M | -2.54M | -2.51M | -2.08M | -1.84M | -2.18M | -1.88M | -2.00M | -2.19M |
|
Income towards Parent Company
|
-0.02M | -0.02M | -0.00M | -0.13M | -0.14M | -0.16M | -0.22M | -0.74M | -0.45M | -27.71M | -0.74M | -1.03M | -0.99M | -1.54M | -2.02M | -3.25M | -5.57M | -0.19M | -3.10M | -2.59M | -2.60M | -2.87M | -2.20M | -2.54M | -2.51M | -2.08M | -1.84M | -2.18M | -1.88M | -2.00M | -2.19M |
|
Preferred Dividend Payments
|
| | | | | | -0.22M | -0.74M | | | 0.16M | -30.25M | -1.00M | | -2.02M | -1.54M | -5.57M | | -3.10M | | | | | | -4.03M | | | | -1.93M | | |
|
Net Income towards Common Stockholders
|
-0.02M | -0.02M | -0.00M | -0.13M | -0.14M | -0.16M | -763.00 | -777.00 | -0.45M | -27.71M | -0.90M | 29.22M | 0.01M | -1.54M | -4.00 | -1.71M | -4.00 | -0.19M | -11.60M | -2.59M | -2.60M | -2.87M | -2.20M | -2.54M | -4.03M | -2.42M | -1.84M | -2.27M | -1.93M | -2.00M | -2.19M |
|
EPS (Basic)
|
| | | | 0.00 | -0.03 | -0.04 | -0.12 | -0.06 | -2.45 | -0.04 | 0.28 | -0.04 | -0.06 | -0.08 | -0.12 | 0.00 | -20.40 | -0.00M | -195.48 | -166.30 | -171.87 | -130.34 | -150.76 | -238.89 | -76.67 | -58.26 | -24.63 | -20.93 | -1.32 | -1.44 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | -0.02 | 0.00 | -0.10 | | | | | | | | 1.90 | | | | -0.07 | | | | | | | -13.42 | -573.64 | -232.21 | -113.76 | -58.26 | 181.46 | -1.46 | -1.32 | -1.44 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.09M | 0.09M | 1.52M | 1.52M |
|
Shares Outstanding (Diluted Average)
|
1.23M | 1.38M | 1.38M | 1.34M | | | | | | | | 15.40M | | | | 25.98M | | | | | | | 0.17M | 0.02M | 0.02M | 0.02M | 0.03M | 0.06M | 1.32M | 1.52M | 1.52M |
|
EBITDA
|
-0.02M | -0.02M | -1.06M | 0.93M | -0.07M | -0.08M | -0.09M | -0.55M | -149.00 | 199.00 | -98.00 | 168.00 | 94.00 | 4.00 | 4.00 | -1.61M | -1.84M | -2.59M | -2.78M | -3.20M | -2.45M | -2.70M | -2.07M | -2.39M | -1.71M | -1.88M | -1.85M | -2.24M | -1.95M | -2.07M | -2.23M |
|
Interest Expenses
|
| | | | -0.06M | 0.07M | 0.13M | 0.19M | 0.05M | 0.02M | 0.04M | 0.04M | 0.03M | 0.15M | 0.23M | 0.23M | 1.94M | 0.20M | 0.32M | -0.61M | 0.23M | 0.21M | 0.18M | 0.19M | 0.23M | 0.21M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M |